39 Queens Quay E 807, Toronto C08

$749,000
39 Queens Quay E 807

$749,000

New
7d
Condo ApartmentApartment

39 Queens Quay E 807, Toronto C08

Total Monthly Obligation $4,276

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
0
Sqft
700-799
DOM
7d
Score
16
Yield
4.5%
Cash on Cash
-9.4%
Cap Rate
2.6%
5Y IRR
8.2%
10Y IRR
8.8%
Property Type-Condo Apartment
MLS® Number-C14087530
Bed+Den-2+1
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$4,479.28 (2025)
Maintenance-$681.08/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60/90 Days
Neighbourhood-Waterfront Communities C8
Title-Residential Condo & Other

No agent assigned

Luxurious Pier 27 Unit: 1+ Large Den With 2 Full Bathrooms. Enclosed Den Can be Used As 2nd Bedroom. This Unit Is Unique As It Has Been Extensively Upgraded & Meticulously Maintained! Balcony With Beautiful Lake View! Smooth 10 Ft Ceilings - With Floor To Ceiling Windows. One Of The Best Kitchen Layouts W/ A Large Island Ideal For Open Concept Living/Entertaining. Resort Style Outdoor & Indoor Pool, Sauna, Steam Room, Guest Suite, Theater Room, Valet Service, Walk To Loblaws, Union Station, St. Lawrence Market, Financial District. Locker Included! Must See In Person To Appreciate!

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$599,200
Land Transfer Taxes$11,455
Legal Fees (Est.)
$
Total cash required for closing$162,755

Total Monthly Obligation

$4,276/mo
Mortgage $3,021
Monthly Loss $3,481
Principal$795
Interest$2,226
Property Tax$373
Condo Fees$681
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.2%0
5-Year IRR
5.4%12
10-Year IRR
7.2%
Returns Index
7.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$33,372/yr
NOI
$14,983/yr
Net Cash Flow
-$1,773/mo
Cash Margin
-63.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.413
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
19.1/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 39 Queens Quay E 807

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.